NSD CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.890 JPY | -1,10% |
|
-5,40% | +6,60% |
| 06/02 | NSD Co., Ltd. (TSE:9759) kondigt een aandeleninkoop aan voor 270.000 aandelen, wat 0,35% vertegenwoordigt voor ¥700 miljoen. | CI |
| 06/02 | NSD Co., Ltd. autoriseert een terugkoopplan. | CI |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 106.698 | 114.790 | 145.824 | 169.518 | 183.255 | 224.648 | - | - |
| Bedrijfswaarde 1 | 83.881 | 88.564 | 115.738 | 137.698 | 144.889 | 228.800 | 200.218 | 196.138 |
| K/w-verhouding | 18,5 x | 18,4 x | 23 x | 22,1 x | 18 x | 22,3 x | 20,3 x | 18,4 x |
| Dividendrendement | 2,33% | 3,19% | 2,28% | 2,37% | 2,81% | 2,42% | 2,57% | 2,99% |
| Marktkapitalisatie/omzet | 1,72 x | 1,76 x | 2,2 x | 2,38 x | 2,35 x | 2,26 x | 2,06 x | 1,91 x |
| Bedrijfswaarde/omzet | 1,35 x | 1,36 x | 1,75 x | 1,93 x | 1,86 x | 2,26 x | 1,84 x | 1,67 x |
| Bedrijfswaarde/EBITDA | 8.966.378 x | 8.675.357 x | 11.014.238 x | 11.327.052 x | 10.851.544 x | - | - | - |
| Bedrijfswaarde/FCF | 16,3 x | 8,01 x | 15,4 x | 20,1 x | 14,9 x | 18,8 x | 19,3 x | 17,3 x |
| FCF Yield | 6,14% | 12,5% | 6,48% | 4,99% | 6,7% | 5,31% | 5,18% | 5,79% |
| Price to Book | 2,28 x | 2,58 x | 3 x | 3,33 x | 3,35 x | 3,67 x | 3,84 x | 3,59 x |
| Aantal aandelen (in duizenden) | 82.808 | 79.715 | 79.209 | 77.335 | 76.869 | 76.882 | - | - |
| Referentieprijs 2 | 1.288 | 1.440 | 1.841 | 2.192 | 2.384 | 2.922 | 2.922 | 2.922 |
| Datum van publicatie | 08-05-19 | 08-05-20 | 10-05-21 | 09-05-22 | 09-05-23 | 08-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 61.944 | 65.063 | 66.184 | 71.188 | 77.982 | 101.263 | 108.800 | 117.650 |
| EBITDA | 9.355 | 10.209 | 10.508 | 12.157 | 13.352 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 8.654 | 9.545 | 9.842 | 11.414 | 12.524 | 15.180 | 16.550 | 18.250 |
| Operationele Marge | 13,97% | 14,67% | 14,87% | 16,03% | 16,06% | 14,99% | 15,21% | 15,51% |
| Resultaat voor belastingen (EBT) | 8.675 | 9.058 | 9.480 | 11.602 | 14.764 | 15.375 | - | - |
| Nettowinst (verlies) 1 | 5.817 | 6.314 | 6.373 | 7.823 | 10.219 | 10.262 | 11.050 | 12.200 |
| Nettomarge | 9,39% | 9,7% | 9,63% | 10,99% | 13,1% | 10,13% | 10,16% | 10,37% |
| WPA 2 | 69,66 | 78,21 | 80,10 | 99,37 | 132,3 | 133,3 | 143,8 | 159,0 |
| Free Cash Flow 1 | 5.147 | 11.050 | 7.499 | 6.867 | 9.713 | 10.850 | 10.380 | 11.360 |
| FCF-marge | 8,31% | 16,98% | 11,33% | 9,65% | 12,46% | 10,32% | 9,54% | 9,66% |
| Kasstroomconversie (ebitda) | 55,02% | 108,24% | 71,37% | 56,49% | 72,75% | - | - | - |
| Kasstroomconversie (nettowinst) | 88,48% | 175,01% | 117,67% | 87,78% | 95,05% | 102,36% | 93,94% | 93,11% |
| Dividend per aandeel 2 | 30,00 | 46,00 | 42,00 | 52,00 | 67,00 | 72,00 | 75,00 | 87,50 |
| Datum van publicatie | 08-05-19 | 08-05-20 | 10-05-21 | 09-05-22 | 09-05-23 | 08-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 32.152 | 32.577 | 34.334 | 17.904 | 18.950 | 18.594 | 19.173 | 37.767 | 19.485 | 20.730 | 24.007 | 26.326 | 50.333 | 24.904 | 26.026 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.430 | 4.644 | 5.223 | 3.063 | 3.128 | 2.888 | 3.082 | 5.970 | 3.262 | 3.292 | 3.376 | 3.989 | 7.365 | 3.763 | 4.052 |
| Operationele Marge | 13,78% | 14,26% | 15,21% | 17,11% | 16,51% | 15,53% | 16,07% | 15,81% | 16,74% | 15,88% | 14,06% | 15,15% | 14,63% | 15,11% | 15,57% |
| Resultaat voor belastingen (EBT) | 4.313 | 4.458 | 5.297 | 3.191 | - | 2.893 | - | 7.575 | 3.870 | - | 3.377 | - | 7.410 | 3.870 | - |
| Nettowinst (verlies) 1 | 2.797 | 2.880 | 3.493 | 2.201 | 2.129 | 1.794 | 3.450 | 5.244 | 2.620 | 2.355 | 1.688 | 2.714 | 4.402 | 2.829 | 3.031 |
| Nettomarge | 8,7% | 8,84% | 10,17% | 12,29% | 11,23% | 9,65% | 17,99% | 13,89% | 13,45% | 11,36% | 7,03% | 10,31% | 8,75% | 11,36% | 11,65% |
| WPA | 34,36 | 36,14 | 44,27 | 27,91 | - | 23,05 | - | 67,57 | 34,09 | - | 21,97 | - | 57,23 | 36,69 | - |
| Dividend per aandeel | 14,00 | - | - | - | - | - | - | 10,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 31-10-19 | 29-10-20 | 28-10-21 | 31-01-22 | 09-05-22 | 29-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 09-05-23 | 31-07-23 | 31-10-23 | 31-10-23 | 06-02-24 | 08-05-24 |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 22.817 | 26.226 | 30.086 | 31.820 | 38.366 | 20.160 | 24.430 | 28.510 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 5.147 | 11.050 | 7.499 | 6.867 | 9.713 | 10.850 | 10.380 | 11.360 |
| ROE (netto-inkomsten/eigen vermogen) | 12,6% | 13,8% | 13,7% | 15,7% | 19,3% | 17,5% | 18,9% | 21,5% |
| ROA (netto-inkomsten/totale activa) | 15,9% | 17,6% | 17,6% | 19% | 19,3% | 19,8% | - | - |
| Totale activa 1 | 36.514 | 35.868 | 36.280 | 41.193 | 53.037 | 51.699 | - | - |
| Nettoactief per aandeel 2 | 566,0 | 557,0 | 614,0 | 658,0 | 712,0 | 811,0 | 762,0 | 814,0 |
| Cashflow per aandeel | 75,30 | 83,50 | 85,40 | 106,0 | 139,0 | 150,0 | - | - |
| Capex 1 | 314 | 465 | 583 | 560 | 354 | 750 | 750 | 750 |
| Capex/omzet | 0,51% | 0,71% | 0,88% | 0,79% | 0,45% | 0,71% | 0,69% | 0,64% |
| Datum van publicatie | 08-05-19 | 08-05-20 | 10-05-21 | 09-05-22 | 09-05-23 | 08-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
2
Laatste slotkoers
2.922
JPY
Gemiddelde koersdoel
3.450
JPY
Spread / Gemiddelde doel
+18,07%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +6,60% | 1,44 mld. | |
| -12,53% | 193 mld. | |
| +2,35% | 169 mld. | |
| +2,33% | 154 mld. | |
| +5,38% | 100 mld. | |
| +10,64% | 80,96 mld. | |
| +29,07% | 79,71 mld. | |
| -7,97% | 70,64 mld. | |
| -19,12% | 53,75 mld. | |
| -8,94% | 42,84 mld. |
- Beurs
- Aandelen
- Koers 9759
- Financiën NSD Co., Ltd.
